Rating History
Dissemination Date Long-Term Rating Short-Term Rating Outlook Action Rating Watch
30-Jan-25 A- A2 Negative Maintain YES
30-Jan-24 A- A2 Negative Maintain YES
31-Jan-23 A- A2 Stable Maintain YES
31-Jan-22 A- A2 Stable Initial -
About the Entity

Sitara Heights (Pvt.) Limited ("Sitara Heights" or "the Company") is a private limited company incorporated in Pakistan in 2019, operating under the provisions of the Companies Act, 2017. The Company specializes in the development of a diverse range of residential and commercial properties. The Company’s projects include the construction of residential communities, apartments, and various commercial spaces such as markets, multi-story office buildings, shopping centers, and restaurants. Mr. Khalid Riaz is the majority shareholder, holding 88% of the Company’s shares. The Board of Directors consists of three members, all of whom are affiliated with the Company. Mr. Khalid Riaz serves as both the Chairman of the Board and the Chief Executive Officer of the Company. The organization has a lean structure with each department being headed by a competent resource.

Rating Rationale

Sitara Heights (Pvt.) Limited ("Sitara Heights" or "the Company") is committed to developing a diverse portfolio of residential and commercial real estate projects. Currently, the Company is engaged in six projects, three of which are located in Lahore and three in Faisalabad. These projects include: (i) 3 Jays Tower, (ii) Sitara Icon Tower, (iii) Sitara Serene Tower, (iv) The Edge, (v) Gold Vista, and (vi) Sitara Enclave. The land for all these projects has already been acquired, providing a foundation for the Company’s operations and contributing positively to the assigned ratings. Of these six projects, four have already been launched. The Lahore-based projects, 3 Jays Tower and Sitara Serene Tower, are at more advanced stages, with a significant number of units already sold. In Faisalabad, sales have commenced for Sitara Icon Tower and The Edge, with foundation work nearing completion. Sitara Enclave, a newly added housing project, is scheduled to launch in February 2024, and marketing campaigns for the project have already begun. The launch of the sixth project, Gold Vista, has been delayed due to unfavorable macroeconomic conditions. The current inflationary environment, characterized by rising costs of raw materials such as steel and cement, has led to a slowdown in the real estate sector. Despite these challenges, the persistent shortfall in the housing sector and growing demand driven by population growth have resulted in an increase in property prices. However, the progress on the Company existing pipeline projects has been slower than anticipated, which raises concerns. Nevertheless, the management remains confident in its ability to meet the revised completion timelines as planned. In FY24, the Company achieved a revenue growth of approximately 19%, with total revenue reaching PKR 864 million, compared to PKR 724 million in FY23. Moving forward, the Company plans to meet the cash flow requirements for development and construction expenditures through advance booking receipts, the launch of the Gold Vista project, and available working capital lines from the financial institutions. As of September 2024, the Company’s leveraging stood at approximately 51%.

Key Rating Drivers

The Rating Watch and Negative outlook reflect the prevailing uncertainty surrounding the Company's ability to complete its projects on time and to service the debt associated with the Gold Vista project, including its eventual launch. However, the assigned ratings take into account the strong financial position of the Company’s parent group, which includes well-established players in the oil marketing and distribution sectors, such as Gas & Oil Pakistan Limited and Sitara Petroleum. Furthermore, the Company’s valuable land bank provides additional support to the ratings. The successful and timely completion of project milestones, without significant cost overruns, as well as the effective management of sales and collections, will be crucial to avoid any potential cash flow mismatches during the construction phase of the projects.

Profile
Legal Structure

Sitara Heights (Pvt.) Limited ("Sitara Heights" or "the Company") is a private limited company incorporated in Pakistan in 2019, operating under the provisions of the Companies Act, 2017.


Background

Sitara Heights (Pvt.) Limited specializes in the development of a diverse range of residential and commercial properties. The Company’s projects include the construction of residential communities, apartments, and various commercial spaces such as markets, multi-story office buildings, shopping centers, and restaurants. These developments aim to meet the growing demand for both residential living and commercial infrastructure, contributing to the urban landscape and economic growth.


Operations

The Company is currently involved in the following six projects:

i- 3 Jays Tower - Gulberg III, Lahore.

ii- Gold Vista - Moza Kanjraa, Lahore.

iii- Sitara Serene Tower - Gulberg III, Lahore.

iv- The Edge - Sargodha Road, Faisalabad.

v- Sitara Enclave - Sargodha Road, Faisalabad.

vi- Sitara Icon Tower - Samanabad, Faisalabad.


Ownership
Ownership Structure

Mr. Khalid Riaz is the majority shareholder of Sitara Heights, owning 88% of the Company’s shares. He is followed by Mr. Fazeel Abdullah, who holds 10% of the shareholding. The remaining shares are equally distributed among other shareholders, including Mr. Tariq Wazir Ali, Mr. Tahir Iqbal, and Mr. Muhammad Ammar Ali Talat, each holding a ~0.67% stake in the Company.


Stability

The majority of the shareholding is held by Mr. Khalid Riaz, who possesses significant control over the Company. In addition to his role at Sitara Heights, Mr. Riaz also owns Gas and Oil Pakistan Limited and an oil distribution company, which further strengthens the stability of the Company's structure and provides a solid foundation for its operations.


Business Acumen

The sponsors of the Company bring extensive industry experience, with a primary focus on the trading, distribution, and transportation of oil and lubricants to Oil Marketing Companies (OMCs) across Pakistan. The majority shareholder, Mr. Khalid Riaz, has over three decades of experience in the oil distribution and trading sector. Additionally, he has a strong background in oil transportation and operates one of the largest carriage operations in the country, offering oil transportation services to various OMCs. This wealth of experience and infrastructure expertise significantly enhances the Company's stability and operational strength.


Financial Strength

The sponsors of the Company possess a strong financial background, supported by a portfolio of well-diversified and profitable businesses. These include Gas and Oil Pakistan Limited, which holds an "A+" rating from PACRA, and Sitara Petroleum Services Limited, which is rated "A-" by PACRA. This solid financial foundation further strengthens the Company's position and capacity for sustained growth.


Governance
Board Structure

The Board of Sitara Heights is composed of three members, all of whom are affiliated with the Company. Mr. Khalid Riaz serves as the Chairman of the Board, while the other members are Mr. Ammar Ali Talat and Mr. Fazeel Abdullah. At present, the board does not include any independent directors.


Members’ Profile

The Board of Directors (BoD) of Sitara Heights brings a wealth of diverse experience and expertise, particularly in the marketing and distribution of oil. The Chairman of the Board, Mr. Khalid Riaz, is a seasoned professional with over 35 years of experience in the retail and oil transportation sectors. His extensive background significantly contributes to the Company's strategic direction. He is joined by Mr. Muhammad Ammar Ali Talat, who brings valuable experience from his previous role as Director of Strategy and Business Development at K-Electric. Additionally, Mr. Talat has been responsible for overseeing Retail Engineering and Non-Fuel Revenue at Gas & Oil Pakistan Limited, further enhancing the board's strategic and operational insights.


Board Effectiveness

As the Board structure is still in the process of development, there are currently no formal board committees in place. However, the Company is actively working on establishing these committees to further strengthen its governance framework.


Financial Transparency

Ilyas Saeed & Co., Chartered Accountants, serve as the external auditors of the Company. They have provided an unqualified opinion on the financial statements for the year ending June 2024.


Management
Organizational Structure

The Company has established a well-structured organizational framework, with operations divided into three main functional areas: i) Operations, ii) Finance, and iii) Sales. Each of these core functions is further subdivided into specialized sub-units to ensure efficient management and execution. The overall operational structure and performance of the Company fall under the direct supervision of the CEO, who oversees the coordination and integration of all functional areas.


Management Team

Mr. Khalid Riaz, serves as the Chief Executive Officer (CEO) of the Company, providing strong leadership and strategic direction. The executive team is further strengthened by Mr. Mazhar Abbas, who holds the position of Project Director, overseeing project execution and operations. Mr. Tariq Rasool manages Sales and Recovery, playing a key role in driving revenue and maintaining financial stability. Mr. Mudassar Shafique serves as the General Manager, responsible for the overall management and coordination of activities at Sitara Heights. Mr. Fakhar Abbas, as the Senior Manager of Accounts & Finance, is in charge of financial planning, reporting, and oversight, ensuring the Company’s financial health. Mr. Ahmed Saeed, the Project Manager for Construction, leads the planning and execution of construction projects, ensuring timely and quality delivery. This experienced leadership team collectively drives the Company’s growth and operational efficiency.


Effectiveness

The leadership team at Sitara Heights demonstrates a high level of effectiveness, with each member bringing a wealth of experience and expertise to their respective roles. Together, this experienced team fosters a collaborative environment, positioning the Company for continued success and sustainable growth.


MIS

The top management receives daily performance reports on the Company's operations, enabling effective and real-time monitoring of activities. This proactive approach ensures that any issues are promptly identified and addressed, leading to optimal operational efficiency. Additionally, the quality of the Company's IT infrastructure, along with the scope and effectiveness of its activities, remains highly satisfactory, supporting the seamless execution of business processes and contributing to overall operational success.


Control Environment

The Company is committed to implementing strong internal control systems and procedures designed to maintain and enhance quality on an ongoing basis. These measures will ensure that all operations are consistently monitored, risks are mitigated, and high standards are maintained throughout the organization, fostering continuous improvement and operational excellence.


Business Risk
Industry Dynamics

Pakistan's real estate sector contributed approximately 2.8% to the national GDP in FY23, with an estimated market size of PKR 3,364 billion, up from PKR 3,084 billion in FY22. This represents a year-on-year growth of around 9.1% in FY23. However, the sector experienced a slowdown in growth during the first nine months of FY24, with growth reducing to about 6.4% compared to 9.5% in the same period last year, primarily due to a decline in commercial property prices.


Relative Position

The current inflationary environment, marked by rising costs of raw materials such as steel and cement, has contributed to a slowdown in the real estate sector. Additionally, the impact of floods has resulted in construction delays and a decrease in the volume of cement sold during the affected period. Despite these challenges, the persistent shortfall of housing in the residential sector, coupled with growing demand driven by population growth, has led to an increase in property prices.


Revenues

In FY24, the Company achieved a revenue growth of approximately 19%, with total revenue reaching PKR 864 million, compared to PKR 724 million in FY23. This growth was primarily driven by an increase in prices. Additionally, the Company secured customer advances totaling PKR 1,443 million for unit sales, with total sales during the period from July 2023 to June 2024 amounting to PKR 2,329 million. In the first quarter of FY25, the Company's revenue stood at PKR 216 million, reflecting continued performance.


Margins

In FY24, the Company saw a significant improvement in its gross profit (GP) margin, which rose to approximately 48%, up from around 18% in FY23. This positive trend continued into the first quarter of FY25, with GP margins further improving to about 51%, primarily driven by higher sales prices. In addition to the growth in gross profit, the Company also experienced an upward trajectory in net margins. Net margins increased to 27.5% in 1QFY25, compared to 24.3% in FY24 and a negative 8.5% in FY23, reflecting continued operational and financial progress.


Sustainability

The Company has announced six projects, with active work ongoing on four of them. Sitara Enclave, a newly added housing project, is scheduled to launch in February 2024, and marketing campaigns for the project have already begun. Sitara Heights has acquired land for the development of its project, Gold Vista, although construction activities have not yet begun. Looking ahead, the Company plans to launch a new project, for which the land has already been purchased in Sialkot.


Financial Risk
Working capital

Sitara Heights primarily relies on internal cash flows and short-term borrowings for managing its working capital. During FY24, the Company significantly reduced its short-term borrowings, bringing them down to PKR 8 million from PKR 169 million in FY23. This reduction in reliance on short-term debt was largely due to the Company’s ability to generate sufficient cash internally, primarily through the successful sale of units. By the end of June 2024, short-term borrowings accounted for just 0.4% of the total borrowings, a notable decrease from 7.8% at the end of June 2023.


Coverages

During FY24, the Company experienced a significant increase in EBITDA, driven by an increase in revenues. This resulted in a positive EBITDA of PKR 217 million, a notable turnaround from a negative EBITDA of PKR 39 million in FY23. In the first quarter of FY25, the Company continued to demonstrate operational progress, with EBITDA reaching PKR 64 million.  

As a result of this improved profitability, the Company's coverage ratios also saw substantial improvement. The coverage ratio rose to 77.6 times in FY24 and further improved to 82.4 times in 1QFY25, compared to a negative coverage of 22 times in FY23.


Capitalization

The Company has historically maintained a high level of leverage in its capital structure. However, there has been a consistent reduction in leverage over time, primarily driven by ongoing repayments. As of the first quarter of FY25, the Company’s total borrowings stood at PKR 1,880 million, a significant decrease from PKR 4,379 million at the end of FY22. This reduction in debt has led to an improvement in the Company's leverage ratio, which declined to 51.4% in 1QFY25, compared to 63.7% at the end of June 2022.


 
 

Jan-25

www.pacra.com


Sep-24
3M
Jun-24
12M
Jun-23
12M
Jun-22
12M
A. BALANCE SHEET
1. Non-Current Assets 41 45 48 110
2. Investments 0 0 0 0
3. Related Party Exposure 0 0 0 0
4. Current Assets 9,827 9,558 8,853 7,897
a. Inventories 9,605 9,321 8,547 7,459
b. Trade Receivables 0 0 0 0
5. Total Assets 9,869 9,603 8,902 8,007
6. Current Liabilities 2,255 2,153 1,939 1,384
a. Trade Payables 367 373 353 249
7. Borrowings 1,880 2,036 2,159 2,752
8. Related Party Exposure 0 0 0 0
9. Non-Current Liabilities 3,956 3,695 3,296 2,302
10. Net Assets 1,777 1,718 1,508 1,569
11. Shareholders' Equity 1,777 1,718 1,508 1,569
B. INCOME STATEMENT
1. Sales 216 864 724 2,043
a. Cost of Good Sold (105) (453) (593) (1,816)
2. Gross Profit 111 412 132 227
a. Operating Expenses (51) (209) (182) (177)
3. Operating Profit 60 203 (50) 50
a. Non Operating Income or (Expense) 0 0 0 0
4. Profit or (Loss) before Interest and Tax 60 203 (50) 50
a. Total Finance Cost (1) (3) (2) (2)
b. Taxation 0 10 (9) (14)
6. Net Income Or (Loss) 59 210 (61) 34
C. CASH FLOW STATEMENT
a. Free Cash Flows from Operations (FCFO) 64 228 (116) (26)
b. Net Cash from Operating Activities before Working Capital Changes 63 211 (495) (316)
c. Changes in Working Capital 66 (97) 1,115 1,895
1. Net Cash provided by Operating Activities 129 113 620 1,578
2. Net Cash (Used in) or Available From Investing Activities 0 (11) (15) (42)
3. Net Cash (Used in) or Available From Financing Activities (156) (123) (600) (1,587)
4. Net Cash generated or (Used) during the period (27) (20) 4 (51)
D. RATIO ANALYSIS
1. Performance
a. Sales Growth (for the period) 0.0% 19.3% -64.5% 912.4%
b. Gross Profit Margin 51.3% 47.6% 18.2% 11.1%
c. Net Profit Margin 27.5% 24.3% -8.5% 1.7%
d. Cash Conversion Efficiency (FCFO adjusted for Working Capital/Sales) 60.0% 15.1% 137.8% 91.5%
e. Return on Equity [ Net Profit Margin * Asset Turnover * (Total Assets/Shareholders' Equity )] 13.6% 13.0% -4.0% 2.2%
2. Working Capital Management
a. Gross Working Capital (Average Days) 3995 3773 4033 1330
b. Net Working Capital (Average Days) 3839 3620 3881 1260
c. Current Ratio (Current Assets / Current Liabilities) 4.4 4.4 4.6 5.7
3. Coverages
a. EBITDA / Finance Cost 82.4 77.6 -21.9 N/A
b. FCFO / Finance Cost+CMLTB+Excess STB 0.4 0.3 -0.2 -0.0
c. Debt Payback (Total Borrowings+Excess STB) / (FCFO-Finance Cost) 7.4 9.0 -16.9 -88.0
4. Capital Structure
a. Total Borrowings / (Total Borrowings+Shareholders' Equity) 51.4% 54.2% 58.9% 63.7%
b. Interest or Markup Payable (Days) 8362.9 10412.7 19243.6 N/A
c. Entity Average Borrowing Rate 0.1% 0.1% 0.1% 0.0%

Jan-25

www.pacra.com

Jan-25

www.pacra.com

  1. Rating Team Statements
    1. Rating is just an opinion about the creditworthiness of the entity and does not constitute a recommendation to buy, hold, or sell any security of the entity rated or to buy, hold, or sell the security rated, as the case may be. (Chapter III; 14-3-(x))
    2. Conflict of Interest
      1. The Rating Team or any of their family members have no interest in this rating (Chapter III; 12-2-(j))
      2. PACRA, the analysts involved in the rating process, and members of its rating committee and their family members do not have any conflict of interest relating to the rating done by them (Chapter III; 12-2-(e) & (k))
      3. The analyst is not a substantial shareholder of the customer being rated by PACRA [Annexure F; d-(ii)]
      4. Explanation: for the purpose of the above clause, the term "family members" shall include only those family members who are dependent on the analyst and members of the rating committee.
  2. Restrictions
    1. No director, officer, or employee of PACRA communicates the information acquired by him for use for rating purposes to any other person, except where required under law to do so. (Chapter III; 10-(5))
    2. PACRA does not disclose or discuss with outside parties or make improper use of the non-public information which has come to its knowledge during a business relationship with the customer. (Chapter III; 10-7-(d))
    3. PACRA does not make proposals or recommendations regarding the activities of rated entities that could impact a credit rating of the entity subject to rating. (Chapter III; 10-7-(k))
  3. Conduct of Business
    1. PACRA fulfills its obligations in a fair, efficient, transparent, and ethical manner and renders high standards of services in performing its functions and obligations. (Chapter III; 11-A-(a))
    2. PACRA uses due care in the preparation of this Rating Report. Our information has been obtained from sources we consider to be reliable, but its accuracy or completeness is not guaranteed. PACRA does not, in every instance, independently verify or validate information received in the rating process or in preparing this Rating Report. (Clause 11-(A)(p))
    3. PACRA prohibits its employees and analysts from soliciting money, gifts, or favors from anyone with whom PACRA conducts business. (Chapter III; 11-A-(q))
    4. PACRA ensures before the commencement of the rating process that an analyst or employee has not had a recent employment or other significant business or personal relationship with the rated entity that may cause or may be perceived as causing a conflict of interest. (Chapter III; 11-A-(r))
    5. PACRA maintains the principle of integrity in seeking rating business. (Chapter III; 11-A-(u))
    6. PACRA promptly investigates in the event of misconduct or a breach of the policies, procedures, and controls, and takes appropriate steps to rectify any weaknesses to prevent any recurrence, along with suitable punitive action against the responsible employee(s). (Chapter III; 11-B-(m))
  4. Independence & Conflict of Interest
    1. PACRA receives compensation from the entity being rated or any third party for the rating services it offers. The receipt of this compensation has no influence on PACRA’s opinions or other analytical processes. In all instances, PACRA is committed to preserving the objectivity, integrity, and independence of its ratings. Our relationship is governed by two distinct mandates: i) rating mandate - signed with the entity being rated or issuer of the debt instrument, and ii) fee mandate - signed with the payer, which can be different from the entity.
    2. PACRA does not provide consultancy/advisory services or other services to any of its customers or their associated companies and associated undertakings that are being rated or have been rated by it during the preceding three years, unless it has an adequate mechanism in place ensuring that the provision of such services does not lead to a conflict of interest situation with its rating activities. (Chapter III; 12-2-(d))
    3. PACRA discloses that no shareholder directly or indirectly holding 10% or more of the share capital of PACRA also holds directly or indirectly 10% or more of the share capital of the entity which is subject to rating or the entity which issued the instrument subject to rating by PACRA. (Chapter III; 12-2-(f))
    4. PACRA ensures that the rating assigned to an entity or instrument is not affected by the existence of a business relationship between PACRA and the entity or any other party, or the non-existence of such a relationship. (Chapter III; 12-2-(i))
    5. PACRA ensures that the analysts or any of their family members shall not buy, sell, or engage in any transaction in any security which falls in the analyst’s area of primary analytical responsibility. This clause, however, does not apply to investments in securities through collective investment schemes. (Chapter III; 12-2-(l))
    6. PACRA has established policies and procedures governing investments and trading in securities by its employees and for monitoring the same to prevent insider trading, market manipulation, or any other market abuse. (Chapter III; 11-B-(g))
  5. Monitoring and Review
    1. PACRA monitors all the outstanding ratings continuously, and any potential change therein due to any event associated with the issuer, the security arrangement, the industry, etc., is disseminated to the market immediately and in an effective manner after appropriate consultation with the entity/issuer. (Chapter III; 17-(a))
    2. PACRA reviews all the outstanding ratings periodically on an annual basis. Provided that public dissemination of annual review and in an instance of change in rating will be made. (Chapter III; 17-(b))
    3. PACRA initiates an immediate review of the outstanding rating upon becoming aware of any information that may reasonably be expected to result in downgrading of the rating. (Chapter III; 17-(c))
    4. PACRA engages with the issuer and the debt securities trustee to remain updated on all information pertaining to the rating of the entity/instrument. (Chapter III; 17-(d))
  6. Probability of Default
    1. PACRA’s Rating Scale reflects the expectation of credit risk. The highest rating has the lowest relative likelihood of default (i.e., probability). PACRA’s transition studies capture the historical performance behavior of a specific rating notch. Transition behavior of the assigned rating can be obtained from PACRA’s Transition Study available at our website. (www.pacra.com) However, the actual transition of rating may not follow the pattern observed in the past. (Chapter III; 14-3(f)(vii))
  7. Proprietary Information
    1. All information contained herein is considered proprietary by PACRA. Hence, none of the information in this document can be copied or otherwise reproduced, stored, or disseminated in whole or in part in any form or by any means whatsoever by any person without PACRA’s prior written consent.

Jan-25

www.pacra.com